[FIHB] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[FIHB] FEDERAL INTERNATIONAL HOLDINGS BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 40.03%
YoY- -26.53%
Quarter Report
Latest QR
Upcoming QR
FIHB's Result
FIHB's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 46,009 208,519 159,809 116,591 79,283 51,545 27,082 42.33%
PBT 2,159 11,507 10,441 6,291 4,605 3,065 1,632 20.48%
Tax -828 -4,184 -2,906 -1,370 -1,225 -780 -410 59.70%
NP 1,331 7,323 7,535 4,921 3,380 2,285 1,222 5.85%
-
NP to SH 561 6,191 6,202 4,572 3,265 2,198 1,141 -37.67%
-
Tax Rate 38.35% 36.36% 27.83% 21.78% 26.60% 25.45% 25.12% -
Total Cost 44,678 201,196 152,274 111,670 75,903 49,260 25,860 43.93%
-
Net Worth 105,178 78,143 79,691 82,782 48,907 47,545 46,995 71.01%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 105,178 78,143 79,691 82,782 48,907 47,545 46,995 71.01%
NOSH 109,000 109,000 102,336 85,298 84,149 83,574 82,681 20.21%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.89% 3.51% 4.72% 4.22% 4.26% 4.43% 4.51% -
ROE 0.53% 7.92% 7.78% 5.52% 6.68% 4.62% 2.43% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 40.55 249.82 184.11 136.69 94.22 61.68 32.75 15.29%
EPS 0.52 6.84 7.15 5.36 3.88 2.63 1.38 -47.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9271 0.9362 0.9181 0.9705 0.5812 0.5689 0.5684 38.52%
Adjusted Per Share Value based on latest NOSH - 85,424
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 31.74 143.85 110.24 80.43 54.69 35.56 18.68 42.34%
EPS 0.39 4.27 4.28 3.15 2.25 1.52 0.79 -37.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7256 0.5391 0.5498 0.5711 0.3374 0.328 0.3242 71.01%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.675 0.735 0.775 0.66 0.70 0.905 1.06 -
P/RPS 1.66 0.29 0.42 0.48 0.00 0.00 0.00 -
P/EPS 136.50 9.91 10.85 12.31 0.00 0.00 0.00 -
EY 0.73 10.09 9.22 8.12 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 0.84 0.68 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 29/05/17 28/02/17 29/11/16 26/08/16 27/05/16 -
Price 0.655 0.63 0.775 0.625 0.72 0.815 0.945 -
P/RPS 1.62 0.25 0.42 0.46 0.00 0.00 0.00 -
P/EPS 132.46 8.49 10.85 11.66 0.00 0.00 0.00 -
EY 0.75 11.77 9.22 8.58 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.67 0.84 0.64 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment